16.04
Revenue$B
9.860
10.60
11.77
12.84
14.26
15.85
17.54
18.67
19.90
22.07
17.31
9.12%
9.47%
79
18.95
Revenue growth%
12.48
11.73
12.74
11.34
14.00
11.56
9.46
10.92
13.20
15.77
12.58
11.56
12.10
55
29.37
Gross margin%
9.18
9.30
11.45
11.00
12.13
14.71
16.87
17.94
19.92
18.12
26.85
17.94
13.42
35
23.56
Operating margin%
12.72
11.97
13.33
11.06
12.13
14.07
15.59
15.47
17.92
18.17
12.82
15.59
13.70
40
19.62
Net margin%
7.66
7.29
6.15
6.02
7.17
8.51
6.50
5.75
7.62
6.34
5.22
6.50
6.84
67
36.48
P/E ratio (avg)x
31.61
32.34
29.97
30.98
35.71
34.19
32.73
34.00
34.06
36.14
14.87
34.06
33.36
87
32.29
EV/EBITx
20.71
21.84
21.13
23.08
21.96
19.97
19.02
17.50
17.80
19.09
26.47
19.02
20.34
82
28.28
FCF yield (avg)%
19.75
21.11
18.40
21.18
20.99
18.94
17.77
16.34
15.57
12.75
6.99
16.34
18.67
21
19.92
FCF margin%
6.85
9.82
8.76
7.66
8.18
9.44
12.24
11.53
9.22
6.26
25.60
9.44
8.99
84
0.680
FCF / Net incomex
2.833
2.914
3.186
3.349
3.298
3.256
3.563
4.188
4.641
5.011
1.319
4.188
3.323
61
7.42
ROIC%
1.46
1.85
0.67
0.40
1.82
2.98
0.78
2.57
1.21
0.40
28.03
1.21
1.34
54
4.54
Return on equity%
20.42
22.54
22.29
22.17
20.84
22.04
21.49
20.65
21.02
22.72
22.15
21.49
21.76
30
10.72
Return on assets%
4.35
1.43
3.56
3.45
1.82
3.30
3.65
1.33
1.85
2.43
22.27
2.43
2.87
62
0.45
EPS$
1.53
1.42
1.40
1.33
1.44
1.60
1.81
2.08
2.40
2.65
0.49
12.93%
6.43%
—
26.25
EPS growth%
32.79
32.28
33.93
32.76
34.26
35.87
35.19
33.46
36.17
38.36
10.28
35.87
34.10
73
2.99
Bookvalue per sh$
2.00
2.09
2.03
2.24
2.29
2.16
1.99
1.85
1.98
1.77
0.80
(4.94%)
(2.52%)
—
3.01
FCF per share$
1.29
1.29
1.49
1.39
1.43
1.58
1.82
1.94
1.93
2.09
0.79
7.89%
5.82%
—
2.56
Dividend per sh$
1.64
1.73
1.80
1.95
1.94
1.97
2.08
2.19
2.38
2.56
1.65
5.67%
3.43%
—
16.42
Div yield (avg)%
13.13
12.60
11.00
9.12
10.81
10.69
8.47
7.04
4.52
4.27
12.29
7.04
9.90
19
25.11
Payout ratio%
10.19
11.70
10.52
8.12
8.68
7.04
5.70
6.62
6.34
8.87
22.66
6.62
8.40
38
4.043
Shares (diluted)B
7.337
7.477
8.668
8.726
9.905
10.05
10.84
11.76
12.17
14.39
4.025
7.75%
7.91%
79
5.35
Buyback yield%
27.18
25.29
24.78
25.21
28.14
28.30
25.45
24.44
24.93
23.94
14.98
24.93
25.25
76
1.556
D/E ratiox
1.425
1.425
1.396
1.582
1.733
1.805
1.868
1.957
2.155
2.315
0.561
1.957
1.769
54
14.03
Enterprise value$B
5.373
5.373
6.286
6.083
6.608
7.467
8.297
8.677
8.339
8.011
21.85
3.92%
3.80%
67
17.81
LT debt$B
5.409
5.875
5.839
6.291
6.634
6.856
6.554
5.608
4.985
4.878
19.39
(5.96%)
(2.06%)
68
Revenue
$22.07B
9.47%
1.00×
Cost of revenue
$15.45B
9.47%
1.00×
Operating expenses
$2.990B
9.67%
1.02×
Cash and investments
18.11%
Goodwill & intangibles
17.18%
Property and equipment
16.31%